[KSL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KSL] KSL HOLDINGS BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 50.01%
YoY- 14.99%
Quarter Report
Latest QR
Upcoming QR
KSL's Result
KSL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 440,501 263,831 801,026 634,445 428,010 207,918 680,004 -25.19%
PBT 201,008 109,738 431,800 276,311 184,142 80,369 255,449 -14.80%
Tax -49,229 -27,254 -89,483 -65,950 -43,910 -19,335 -73,919 -23.79%
NP 151,779 82,484 342,317 210,361 140,232 61,034 181,530 -11.27%
-
NP to SH 151,779 82,484 342,317 210,361 140,232 61,034 181,530 -11.27%
-
Tax Rate 24.49% 24.84% 20.72% 23.87% 23.85% 24.06% 28.94% -
Total Cost 288,722 181,347 458,709 424,084 287,778 146,884 498,474 -30.58%
-
Net Worth 1,891,327 1,804,922 856,214 1,498,429 1,429,755 1,348,156 1,290,732 29.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 18,913 - 21,089 19,359 - - - -
Div Payout % 12.46% - 6.16% 9.20% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,891,327 1,804,922 856,214 1,498,429 1,429,755 1,348,156 1,290,732 29.09%
NOSH 945,663 935,192 421,780 387,191 386,420 386,291 386,446 81.89%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 34.46% 31.26% 42.73% 33.16% 32.76% 29.35% 26.70% -
ROE 8.03% 4.57% 39.98% 14.04% 9.81% 4.53% 14.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 46.58 28.21 189.92 163.86 110.76 53.82 175.96 -58.87%
EPS 16.05 8.82 43.85 54.33 36.29 15.80 46.98 -51.22%
DPS 2.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 1.93 2.03 3.87 3.70 3.49 3.34 -29.02%
Adjusted Per Share Value based on latest NOSH - 386,598
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.46 25.43 77.21 61.15 41.25 20.04 65.54 -25.18%
EPS 14.63 7.95 32.99 20.28 13.52 5.88 17.50 -11.28%
DPS 1.82 0.00 2.03 1.87 0.00 0.00 0.00 -
NAPS 1.823 1.7397 0.8253 1.4443 1.3781 1.2994 1.2441 29.09%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.73 2.17 1.87 4.68 2.27 2.11 2.20 -
P/RPS 3.71 7.69 0.98 2.86 2.05 3.92 1.25 106.93%
P/EPS 10.78 24.60 2.30 8.61 6.26 13.35 4.68 74.68%
EY 9.28 4.06 43.40 11.61 15.99 7.49 21.35 -42.70%
DY 1.16 0.00 2.67 1.07 0.00 0.00 0.00 -
P/NAPS 0.87 1.12 0.92 1.21 0.61 0.60 0.66 20.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 26/08/14 28/05/14 26/02/14 -
Price 1.43 1.78 2.19 4.54 3.83 2.16 2.42 -
P/RPS 3.07 6.31 1.15 2.77 3.46 4.01 1.38 70.66%
P/EPS 8.91 20.18 2.70 8.36 10.55 13.67 5.15 44.26%
EY 11.22 4.96 37.06 11.97 9.48 7.31 19.41 -30.67%
DY 1.40 0.00 2.28 1.10 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 1.08 1.17 1.04 0.62 0.72 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment